| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BAY CITY #17 - SHOPPING CENTER LAND | 2001-01-01 | 54,000 | L | 0 | 0 | ||||
| BAY CITY #17 - SHOPPING CENTER BUILDING | 2001-01-01 | 486,000 | 211,335 | SL | 39.000000000000 | 12,462 | 12,462 | ||
| BAY CITY #45 - LAND @ 2610 CENTER AVE | 2001-12-31 | 48,500 | L | 0 | 0 | ||||
| BAY CITY #45 - BUILDING @ 2610 CENTER AVE | 2001-12-31 | 436,500 | 179,072 | SL | 39.000000000000 | 11,192 | 11,192 | ||
| MONMOUTH BUILDING #36 | 2002-12-31 | 491,400 | 189,000 | SL | 39.000000000000 | 12,600 | 12,600 | ||
| MONMOUTH LAND #36 | 2002-12-31 | 54,600 | L | 0 | 0 | ||||
| STERLING HEIGHTS #38 | 1995-03-01 | 400,000 | 233,754 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| STERLING HEIGHTS LAND # 38 | 1995-03-01 | 80,000 | 80,000 | 150DB | 15.000000000000 | 0 | 0 | ||
| COLUMBIA BUILDING #113 | 2005-01-01 | 306,000 | 105,660 | SL | 39.000000000000 | 7,846 | 7,846 | ||
| COLUMBIA LEASEHOLD IMPROVEMENTS #113 | 2005-01-01 | 49,500 | 42,193 | 150DB | 15.000000000000 | 2,923 | 3,300 | ||
| COLUMBIA LAND #113 | 2005-01-01 | 94,500 | L | 0 | 0 | ||||
| NORTH MUSKEGAN #33 | 2005-12-31 | 378,628 | 116,901 | SL | 39.000000000000 | 9,708 | 9,708 | ||
| NORTH MUSKEGAN #33 | 2005-12-31 | 66,817 | L | 0 | 0 | ||||
| GRAND RAPIDS BUILDING # 9 | 2006-12-31 | 400,000 | 291,550 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| GRAND RAPIDS BUILDING # 9 | 2006-12-31 | 113,400 | L | 0 | 0 | ||||
| #136 LAND | 1998-11-27 | 441,300 | L | 0 | 0 | ||||
| #136 BUILDING | 1998-11-27 | 648,478 | 338,862 | SL | 39.000000000000 | 16,628 | 16,628 | ||
| # 55 IONA BUILDING | 2007-01-01 | 600,000 | 168,594 | SL | 39.000000000000 | 15,385 | 15,385 | ||
| #55 IONA LAND | 2007-01-01 | 170,000 | L | 0 | 0 | ||||
| #444 BUILDING(FORMERLY 436) | 2007-01-01 | 500,652 | 140,672 | SL | 39.000000000000 | 12,837 | 12,837 | ||
| #444 LAND(FORMERLY 436) | 2007-01-01 | 160,000 | L | 0 | 0 | ||||
| #235 IMPROVEMENTS( FORMERLY 276) | 2003-01-16 | 119,277 | 117,057 | 150DB | 15.000000000000 | 2,220 | 663 | ||
| #235 BUILDING(FORMERLY 276) | 2003-01-16 | 350,116 | 143,259 | SL | 39.000000000000 | 8,977 | 8,977 | ||
| #235 LAND (FORMERLY 276) | 2003-01-16 | 366,836 | L | 0 | 0 | ||||
| #279 LAND | 2002-12-12 | 347,893 | L | 0 | 0 | ||||
| #279 LANDSCAPING | 2002-12-12 | 94,331 | 94,331 | 150DB | 15.000000000000 | 0 | 0 | ||
| #279 BUILDING | 2002-12-12 | 293,825 | 126,498 | SL | 39.000000000000 | 7,534 | 7,534 | ||
| MARION IN #211 LAND | 2009-01-01 | 147,269 | L | 0 | 0 | ||||
| MARION IN #211 SITE WORK | 2009-01-01 | 90,183 | 29,769 | 150DB | 15.000000000000 | 2,502 | 6,012 | ||
| MARION IN #211 BUILDING | 2009-01-01 | 341,765 | 145,331 | SL | 39.000000000000 | 8,763 | 8,763 | ||
| DANVILLE IL 705 GILBERT LAND | 2009-01-01 | 20,000 | L | 0 | 0 | ||||
| DANVILLE IL 705 GILBERT BUILDING | 2009-01-01 | 400,000 | 214,527 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| TULSA #562 LAND | 2008-04-05 | 476,673 | L | 0 | 0 | ||||
| TULSA #562 LAND IMPROVEMENTS | 2008-04-05 | 154,045 | 52,007 | 150DB | 15.000000000000 | 4,548 | 10,270 | ||
| TULSA #562 BUILDING | 2008-04-05 | 753,510 | 187,575 | SL | 39.000000000000 | 19,321 | 19,321 | ||
| HILLSDALE | 2009-12-31 | 395,322 | 166,403 | SL | 39.000000000000 | 10,136 | 10,136 | ||
| LAND IMPROVEMENTS | 2009-12-31 | 89,799 | 30,960 | 150DB | 15.000000000000 | 2,027 | 5,987 | ||
| FLINT - LAND | 2010-12-31 | 127,540 | L | 0 | 0 | ||||
| FLINT - BUILDING | 2010-12-31 | 876,916 | 339,149 | SL | 39.000000000000 | 22,485 | 22,485 | ||
| FLINT - LAND IMPROVEMENTS | 2010-12-31 | 85,027 | 74,770 | 150DB | 15.000000000000 | 1,302 | 5,668 | ||
| HOBART, IN - #477 LAND | 2010-10-01 | 353,863 | L | 0 | 0 | ||||
| HOBART, IN - #477 LAND IMPROVEMENTS | 2010-10-01 | 153,235 | 106,663 | 150DB | 15.000000000000 | 5,914 | 10,216 | ||
| HOBART, IN - #477 BUILDING | 2010-10-01 | 467,678 | 140,451 | SL | 39.000000000000 | 11,992 | 11,992 | ||
| WESTLAND - BUILDING | 2011-12-01 | 490,000 | 281,645 | SL | 39.000000000000 | 12,564 | 12,564 | ||
| WESTLAND - LAND IMPROVEMENTS | 2011-12-01 | 80,000 | 80,000 | 150DB | 15.000000000000 | 0 | 0 | ||
| MARCO'S BUILD OUT #562 TULSA, OK | 2012-10-15 | 73,003 | 13,461 | 200DB | 7.000000000000 | 1,245 | 10,429 | ||
| KALAMAZOO BUILDING | 2012-12-31 | 600,000 | 294,233 | SL | 39.000000000000 | 15,385 | 15,385 | ||
| EDEN NC #434 LAND | 2013-12-25 | 309,215 | L | 0 | 0 | ||||
| EDEN NC #434 BUILDING | 2013-12-25 | 453,763 | 99,382 | SL | 39.000000000000 | 11,635 | 11,635 | ||
| EDEN NC #434 LAND IMPROVEMENTS | 2013-12-25 | 121,937 | 97,004 | 150DB | 15.000000000000 | 2,493 | 8,129 | ||
| HVAC - STORE 113 | 2014-10-01 | 53,445 | 4,395 | SL | 39.000000000000 | 1,370 | 1,370 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST | 4,352,511 | 5,713,295 |
| MORGAN STANLEY | 6,324,658 | 5,590,012 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BAY CITY #17 - SHOPPING CENTER LAND | 54,000 | 0 | 54,000 | |
| BAY CITY #17 - SHOPPING CENTER BUILDING | 486,000 | 223,797 | 262,203 | |
| BAY CITY #45 - LAND @ 2610 CENTER AVE | 48,500 | 0 | 48,500 | |
| BAY CITY #45 - BUILDING @ 2610 CENTER AVE | 436,500 | 190,264 | 246,236 | |
| MONMOUTH BUILDING #36 | 491,400 | 201,600 | 289,800 | |
| MONMOUTH LAND #36 | 54,600 | 0 | 54,600 | |
| STERLING HEIGHTS #38 | 400,000 | 244,010 | 155,990 | |
| STERLING HEIGHTS LAND # 38 | 80,000 | 80,000 | 0 | |
| COLUMBIA BUILDING #113 | 306,000 | 113,506 | 192,494 | |
| COLUMBIA LEASEHOLD IMPROVEMENTS #113 | 49,500 | 45,116 | 4,384 | |
| COLUMBIA LAND #113 | 94,500 | 0 | 94,500 | |
| NORTH MUSKEGAN #33 | 378,628 | 126,609 | 252,019 | |
| NORTH MUSKEGAN #33 | 66,817 | 0 | 66,817 | |
| GRAND RAPIDS BUILDING # 9 | 400,000 | 301,806 | 98,194 | |
| GRAND RAPIDS BUILDING # 9 | 113,400 | 0 | 113,400 | |
| #136 LAND | 441,300 | 0 | 441,300 | |
| #136 BUILDING | 648,478 | 355,490 | 292,988 | |
| # 55 IONA BUILDING | 600,000 | 183,979 | 416,021 | |
| #55 IONA LAND | 170,000 | 0 | 170,000 | |
| #444 BUILDING(FORMERLY 436) | 500,652 | 153,509 | 347,143 | |
| #444 LAND(FORMERLY 436) | 160,000 | 0 | 160,000 | |
| #235 IMPROVEMENTS( FORMERLY 276) | 119,277 | 119,277 | 0 | |
| #235 BUILDING(FORMERLY 276) | 350,116 | 152,236 | 197,880 | |
| #235 LAND (FORMERLY 276) | 366,836 | 0 | 366,836 | |
| #279 LAND | 347,893 | 0 | 347,893 | |
| #279 LANDSCAPING | 94,331 | 94,331 | 0 | |
| #279 BUILDING | 293,825 | 134,032 | 159,793 | |
| MARION IN #211 LAND | 147,269 | 0 | 147,269 | |
| MARION IN #211 SITE WORK | 90,183 | 77,363 | 12,820 | |
| MARION IN #211 BUILDING | 341,765 | 154,094 | 187,671 | |
| DANVILLE IL 705 GILBERT LAND | 20,000 | 0 | 20,000 | |
| DANVILLE IL 705 GILBERT BUILDING | 400,000 | 224,783 | 175,217 | |
| TULSA #562 LAND | 476,673 | 0 | 476,673 | |
| TULSA #562 LAND IMPROVEMENTS | 154,045 | 133,578 | 20,467 | |
| TULSA #562 BUILDING | 753,510 | 206,896 | 546,614 | |
| HILLSDALE | 395,322 | 176,539 | 218,783 | |
| LAND IMPROVEMENTS | 89,799 | 77,887 | 11,912 | |
| FLINT - LAND | 127,540 | 0 | 127,540 | |
| FLINT - BUILDING | 876,916 | 361,634 | 515,282 | |
| FLINT - LAND IMPROVEMENTS | 85,027 | 76,072 | 8,955 | |
| HOBART, IN - #477 LAND | 353,863 | 0 | 353,863 | |
| HOBART, IN - #477 LAND IMPROVEMENTS | 153,235 | 112,577 | 40,658 | |
| HOBART, IN - #477 BUILDING | 467,678 | 152,443 | 315,235 | |
| WESTLAND - BUILDING | 490,000 | 294,209 | 195,791 | |
| WESTLAND - LAND IMPROVEMENTS | 80,000 | 80,000 | 0 | |
| MARCO'S BUILD OUT #562 TULSA, OK | 73,003 | 71,914 | 1,089 | |
| KALAMAZOO BUILDING | 600,000 | 309,618 | 290,382 | |
| EDEN NC #434 LAND | 309,215 | 0 | 309,215 | |
| EDEN NC #434 BUILDING | 453,763 | 111,017 | 342,746 | |
| EDEN NC #434 LAND IMPROVEMENTS | 121,937 | 99,497 | 22,440 | |
| HVAC - STORE 113 | 53,445 | 5,765 | 47,680 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES & MAINTENANCE | 113,870 | 113,870 | 0 | |
| OTHER EXENSE | 74 | 74 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAKENA K-1 INCOME | 0 | -53,025 | 0 |
| ORION K-1 INCOME | 0 | 3,640 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 39,474 | 39,474 | 0 | |
| PROFESSIONAL FEES | 8,988 | 0 | 8,988 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 18,093 | 0 | 0 | |
| FOREIGN TAXES | 0 | 9,635 | 0 | |
| REAL ESTATE TAXES | 297,089 | 297,089 | 0 |